The WACC of Scotts Miracle-Gro Co (SMG) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.10% | 8.05% |
| Tax rate | 22.80% - 23.90% | 23.35% |
| Cost of debt | 4.80% - 13.30% | 9.05% |
| WACC | 5.7% - 9.5% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.69 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.10% |
| Tax rate | 22.80% | 23.90% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 4.80% | 13.30% |
| After-tax WACC | 5.7% | 9.5% |
| Selected WACC | 7.6% | |